{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/267290","operator":"비피엑스지(BPXG)","data":["금융감독원 DART 전자공시(재무제표·배당)","공공데이터포털 금융위원회 주식시세정보(주가·상장주식수)"],"units":{"money":"KRW","ratio":"decimal (0.123 = 12.3%)","multiple":"x"},"note":"FCFF·EBITDA·EV·ROE·성장률은 공시값이 아니라 원본 재무제표를 가공한 추정치입니다. 투자 권유가 아닙니다."},"company":{"stockCode":"267290","name":"경동도시가스","market":"KOSPI","sector":"연료용 가스 제조 및 배관공급업","lastPrice":21500,"marketCap":126751229000,"sharesOutstanding":5895406,"asOf":"2026-09-26T15:09:35.514Z"},"valuation":{"fiscalYear":2025,"per":3.86,"perTtm":3.42,"ttmPeriod":"25Q3~26Q2","pbr":0.27,"psr":0.07,"evEbitda":0.78,"ev":46708222738,"fcff":29702366203,"fcffYield":0.6359,"roe":0.0713,"revenueGrowth":{"y1":-0.0181,"y3":-0.0861,"y5":0.1011},"operatingIncomeGrowth":{"y1":0.2251,"y3":0.0935,"y5":0.1275},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.303Z"},"price":{"high52w":23950,"low52w":18510,"fromHigh":-0.1023,"returns":[{"label":"1개월","value":-0.0115},{"label":"3개월","value":0.1597},{"label":"6개월","value":-0.0271},{"label":"1년","value":0.067},{"label":"3년","value":0.0815},{"label":"5년","value":-0.1242}]},"dividends":[{"fiscalYear":2025,"dps":875,"yieldPct":4.1,"payoutPct":15.69},{"fiscalYear":2024,"dps":875,"yieldPct":4.8,"payoutPct":18.01},{"fiscalYear":2023,"dps":875,"yieldPct":4.3,"payoutPct":16.84},{"fiscalYear":2022,"dps":875,"yieldPct":3.1,"payoutPct":21.31},{"fiscalYear":2021,"dps":875,"yieldPct":3.7,"payoutPct":23.3},{"fiscalYear":2020,"dps":875,"yieldPct":4.6,"payoutPct":27.14},{"fiscalYear":2019,"dps":875,"yieldPct":4.1,"payoutPct":21},{"fiscalYear":2018,"dps":875,"yieldPct":2.6,"payoutPct":12.09}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1606531867022,"operatingIncome":42657143033,"netIncome":34164797763,"controllingNetIncome":34102659238,"ebitda":73360818474,"fcff":86913514573,"cfo":120705225756,"capex":34078718488,"totalAssets":778269612439,"totalLiabilities":457779538855,"totalEquity":320490073584,"cash":117457088325,"totalDebt":13764356422},{"fiscalYear":2019,"statement":"연결","revenue":1422707835302,"operatingIncome":28055130177,"netIncome":24638348063,"controllingNetIncome":24543867961,"ebitda":56713916931,"fcff":1650413380,"cfo":33973376114,"capex":33017683692,"totalAssets":749999474069,"totalLiabilities":410387431240,"totalEquity":339612042829,"cash":98703307410,"totalDebt":26333178647},{"fiscalYear":2020,"statement":"연결","revenue":1086830627542,"operatingIncome":18135395014,"netIncome":19017069207,"controllingNetIncome":18991370553,"ebitda":42735001726,"fcff":-22744361629,"cfo":314378385,"capex":23672269188,"totalAssets":699658164834,"totalLiabilities":342980473922,"totalEquity":356677690912,"cash":64114656140,"totalDebt":22722465487},{"fiscalYear":2021,"statement":"연결","revenue":1457154328305,"operatingIncome":27131980264,"netIncome":22151257538,"controllingNetIncome":22123762450,"ebitda":51767187359,"fcff":114143001878,"cfo":138736972988,"capex":25169879037,"totalAssets":904491765792,"totalLiabilities":529075278966,"totalEquity":375416486826,"cash":159407514909,"totalDebt":21860585887},{"fiscalYear":2022,"statement":"연결","revenue":2304945009655,"operatingIncome":25271267744,"netIncome":24201000345,"controllingNetIncome":24182860668,"ebitda":51722620859,"fcff":25946388191,"cfo":52602626183,"capex":27276979958,"totalAssets":1067615033035,"totalLiabilities":672626336234,"totalEquity":394988696801,"cash":90544679057,"totalDebt":19632557694},{"fiscalYear":2023,"statement":"연결","revenue":1799453797857,"operatingIncome":28284881618,"netIncome":30614836384,"controllingNetIncome":30606317079,"ebitda":53644287811,"fcff":-36724555038,"cfo":-11036911276,"capex":26357478637,"totalAssets":951329118368,"totalLiabilities":530531232208,"totalEquity":420797886160,"cash":46762470239,"totalDebt":18473329649},{"fiscalYear":2024,"statement":"연결","revenue":1791907870026,"operatingIncome":26974142734,"netIncome":28639111770,"controllingNetIncome":28619534130,"ebitda":58106204725,"fcff":44623612801,"cfo":74860279438,"capex":30873018402,"totalAssets":947683277099,"totalLiabilities":501812608872,"totalEquity":445870668227,"cash":73410943132,"totalDebt":16818521484},{"fiscalYear":2025,"statement":"연결","revenue":1759465296335,"operatingIncome":33045868447,"netIncome":32847389103,"controllingNetIncome":32847389103,"ebitda":60157073755,"fcff":29702366203,"cfo":56390723164,"capex":27255210209,"totalAssets":928832980978,"totalLiabilities":453621836006,"totalEquity":475211144972,"cash":96250837124,"totalDebt":16207830862}],"quarterly":[{"stockCode":"267290","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":288824241112,"operatingIncome":3564674008,"netIncome":4499301269,"prevYearRevenue":302521141004,"prevYearOperatingIncome":1524537978,"prevYearNetIncome":2611232327,"source":"11014","updatedAt":"2026-08-26T22:26:16.804Z"},{"stockCode":"267290","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":446443842456,"operatingIncome":8701655194,"netIncome":8066872823,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:16.807Z"},{"stockCode":"267290","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":541759098097,"operatingIncome":19578117425,"netIncome":17284110846,"prevYearRevenue":687460569219,"prevYearOperatingIncome":17887532858,"prevYearNetIncome":15704635263,"source":"11013","updatedAt":"2026-08-26T22:26:16.321Z"},{"stockCode":"267290","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":447475292555,"operatingIncome":7090256931,"netIncome":7231969185,"prevYearRevenue":336736643548,"prevYearOperatingIncome":2892006387,"prevYearNetIncome":4576579748,"source":"11012","updatedAt":"2026-08-26T22:26:16.565Z"}]}